STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $1.5B | $1.7B | $1.8B | $2.0B | $2.4B | |
| YoY % | +47.7% | +9.8% | +8.9% | +11.0% | +17.9% | |
| P / Sales | 0.9x | 1.0x | 0.9x | 1.5x | 2.9x | |
| EV / Sales | 1.1x | 1.3x | 1.1x | 1.6x | 2.9x | |
| Gross Profit, Adj. | $534.9M | $596.5M | $647.1M | $763.6M | $943.9M | |
| YoY % | +53.9% | +11.5% | +8.5% | +18.0% | +23.6% | |
| Margin % | 34.8% | 35.4% | 35.2% | 37.4% | 39.2% | |
| EV / Gross Profit | 3.2x | 3.6x | 3.1x | 4.3x | 7.5x | |
| EBITDA, Adj. | $200.5M | $254.5M | $275.9M | $359.3M | $534.2M | |
| YoY % | +91.8% | +26.9% | +8.4% | +30.2% | +48.7% | |
| Margin % | 13.0% | 15.1% | 15.0% | 17.6% | 22.2% | |
| EV / EBITDA | 8.6x | 8.5x | 7.2x | 9.0x | 13.2x | |
| EBIT | $110.5M | $156.6M | $165.5M | $249.6M | $360.1M | |
| YoY % | +240.3% | +41.8% | +5.7% | +50.8% | +44.3% | |
| Margin % | 7.2% | 9.3% | 9.0% | 12.2% | 15.0% | |
| EV / EBIT | 15.7x | 13.9x | 12.0x | 13.0x | 19.6x | |
| Net Income | $71.5M | $107.1M | $126.9M | $204.2M | $287.9M | |
| YoY % | +191.6% | +49.9% | +18.4% | +60.9% | +41.0% | |
| Net Margin | 4.6% | 6.4% | 6.9% | 10.0% | 12.0% | |
| EPS (GAAP) | $1.71 | $2.52 | $2.97 | $4.69 | $5.95 | |
| YoY % | +185.0% | +47.4% | +17.9% | +57.9% | +26.9% |